Unlock all features! Tap here to upgrade
This property looks like a bad Mid-Term investment with a projected -16.1% first-year return on $258k initial cash invested.
-16.1%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$4,988
Rent
-$3,465
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,988 income − $8,453 expenses = $3,465 out of pocket
Investment Breakdown
|
Purchase Price
$1144k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$258k
Downpayment
20%
$229k
Closing costs
1%
$11,442
Rehab
0%
$0
Furnishing
2%
$18,000
Cashflow
Total Income
$4,988
Total Expenses
$8,453
Mortgage P&I
113%
$5,647
Property Taxes
14%
$693
Home Insurance
8%
$415
HOA
0%
$0
Property Management
12%
$599
CapEx
4%
$200
Vacancy
3%
$150
Maintenance
4%
$200
Other
11%
$549